image

4 x 1.5 MW, Wind Assets, Karnataka

Suzlon

Make Of Machines

20

PPA Tenure in Years

2008

Commercial Operation

0.16

O&M Cost Per Machine In Lakh Rs.

3.4

PPA RateRs. per KWh

15%+

Estimated IRR In %

25%

PLF Average In %

3.6

EBITDA Average In Cr Rs.

Ask Price Rs. 21 Cr.

Successfully Closed

Investment Rationale

  • EBITDA Calculations
  • Important Keys Points
    • Year Generation(In Lakh kWh) Revenue (In Cr Rs.) O&M Expenses (In Cr Rs.) EBITDA (In Cr Rs.)
      CY 2012 139 4.72 0.75 3.96
      CY 2013 137 4.46 0.79 3.87
      CY 2014 122 4.14 0.82 3.32
      CY 2015 120 4.07 0.83 3.24
      CY 2016 125 4.24 0.89 3.35
    • Accelerated Depreciation

      Accelerated Depreciation (80% in the 1st year) can be availed deferring the tax liability and increasing the returns.

      Income Tax Holiday

      The Seller has not availed 80IA benefit, thus the buyer can benefit from the tax free income.

      Timely Payments

      The DisCom has excellent track record of timely settlement of bills.

      Long Term PPA Backed by Govt.

      Residual life of 11 years, with a provision for further 10 year extension.

      Relatively high IRR

      The investment yields a higher IRR compared to other safe assets

      Preferential Tariff

      Relatively higher tariff as compared to the APPC cost resulting higher realizations to the investor.


    Image
    No.5, 1st Floor, Surya Mahal Building
    B.Bharucha Road,Kala Ghoda
    Fort, Mumbai, MH 400001

    [email protected]
    +91 9699108910